Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.01% first-year return on $260k initial cash invested.
-2.01%
Cash On Cash
6.14%
Cap Rate
1
DSCR
$11,115
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,115 income − $11,552 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,546
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,115
Total Expenses
$11,552
Mortgage P&I
53%
$5,899
Property Taxes
13%
$1,411
Home Insurance
4%
$420
HOA
0%
$42
Property Management
12%
$1,334
CapEx
4%
$445
Vacancy
3%
$333
Maintenance
4%
$445
Other
11%
$1,223